Property Info
- MLS U8247076
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1004
- Foundation Block
- Min Lease Block
- HOA Fees $29.75
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate8.4 | Gross Yield9.9% | Annual Rent$22,788.00 | Property Taxes$3,009.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,788.00 $1,899.00 / mo | $113,940.00 $1,899.00 / mo | $227,880.00 $1,899.00 / mo | |||
| Estimated Expenses | $3,009.00 | $15,045.00 | $30,090.00 | |||
| Net Cash Flow | $19,779.00 | $98,895.00 | $197,790.00 | |||
| HOA Fees | $357.00 | $1,785.00 | $3,570.00 |